Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,188£13,386£13,720£14,063£14,485£68,843
Total Expenses£11,698£11,729£11,773£11,819£11,871£58,891
Profit Before Tax£1,490£1,657£1,947£2,245£2,614£9,953
Profit After Tax £1,207£1,342£1,577£1,818£2,117£8,062
Change In Property Value£4,980£5,080£10,362£13,471£14,145£48,038
Net Return£6,187£6,421£11,940£15,289£16,262£56,099
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%16%20%21%74%